862 Boxworth Place, Pickering

$1,297,600
862 Boxworth Place

$1,297,600

New
9d
Detached2-Storey

862 Boxworth Place, Pickering

Total Monthly Obligation $6,023

Beds
4
Baths
4
Park
4
Sqft
2000-2500
DOM
9d
Score
15
Yield
3.2%
Cash on Cash
-9.4%
Cap Rate
2.6%
5Y IRR
8.2%
10Y IRR
8.8%
Property Type-Detached
MLS® Number-E14031786
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-49.75 × 111.94 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$4,971 (2026)
Parking-6 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK FIRST GROUP REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-60 - 90 Days
Neighbourhood-West Shore
Title-Residential Freehold

No agent assigned

*Welcome to 862 Boxworth Pl in the desirable West Shore neighborhood of South Pickering. *Situated on a quiet cul-de-sac, this home is essentially a new house - modern, pristine, and updated with exceptional quality and care throughout. *The open layout is designed for functional living and daily comfort. *The bright kitchen features quartz countertops, a gas stove, a large center island, and plenty of cabinet storage, making it the focal point of the home. *It connects smoothly to the living and dining rooms, as well as the breakfast area and family room. *Three walkouts along the back bring in an abundance of natural light. Inside, comprehensive upgrades include new wiring (200-amp panel), plumbing, windows, roof, exterior siding, and fresh paint. *Key mechanicals and features include a newer furnace, a tankless water heater, smart-wired interior/exterior lights, pot lights, built-in shelving, an alarm system, and two basement crawlspaces for extra storage. *A professionally installed radon mitigation system is also included for added peace of mind. *The upper floor offers four spacious bedrooms, highlighted by an impressive primary suite with vaulted ceilings, a sitting area, his-and-hers closets, and an ensuite bath. *The fully finished basement adds a versatile great room and a 3-piece bathroom with a glass shower. *Outdoors, the property features an impressive pie-shaped lot with 150 feet along the backyard, mature trees, open side-yard space, a patio, and a large deck-providing a private setting for family gatherings and entertaining. *Enjoy a prime location steps from Lake Ontario, Frenchman's Bay, waterfront trails, parks, top schools, and quick access to the GO station and Highway 401 *Move-in ready-just unpack and feel right at home!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,038,080
Land Transfer Taxes$22,427
Legal Fees (Est.)
$
Total cash required for closing$283,447

Total Monthly Obligation

$6,023/mo
Mortgage $5,234
Monthly Loss $4,646
Principal$1,377
Interest$3,857
Property Tax$414
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.6%13
10-Year IRR
7.1%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$40,872/yr
NOI
$27,314/yr
Net Cash Flow
-$2,958/mo
Cash Margin
-86.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.6/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 862 Boxworth Place

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.